Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.35% first-year return on $210k initial cash invested.
-15.35%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$5,590
Rent
-$2,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$177k
Closing costs
1%
$8,844
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,590
Total Expenses
$8,273
Mortgage P&I
77%
$4,306
Property Taxes
17%
$963
Home Insurance
6%
$320
HOA
0%
$0
Property Management
15%
$838
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,398
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Family Home in So. Davis | $10,962 | $530 | 4 | 3.5 | 1.26 mi |
Lux 4BR Retreat Pool Hot Tub 2 Kings 2 queens | $8,894 | $430 | 4 | 2 | 0.98 mi |
Spacious Entire House Near Downtown and UC Davis | $3,371 | $163 | 4 | 2 | 2.1 mi |
Charming Casa on K Street in downtown Davis | $6,308 | $305 | 3 | 2 | 1.98 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality